Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.65% first-year return on $417k initial cash invested.
-11.65%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$10,005
Rent
-$4,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,005 income − $14,055 expenses = $4,050 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,005
Total Expenses
$14,055
Mortgage P&I
98%
$9,756
Property Taxes
2%
$232
Home Insurance
7%
$665
HOA
0%
$0
Property Management
12%
$1,201
CapEx
4%
$400
Vacancy
3%
$300
Maintenance
4%
$400
Other
11%
$1,101